XML 25 R15.htm IDEA: XBRL DOCUMENT v3.20.1
Long-Term Debt and Finance Lease Obligations
3 Months Ended
Mar. 31, 2020
Long-Term Debt and Finance Lease Obligations  
Long-Term Debt and Finance Lease Obligations

9.Long-Term Debt and Finance Lease Obligations

Fair Value of our Long-Term Debt

The following table summarizes the carrying amount and fair value of our debt facilities as of March 31, 2020 and December 31, 2019:

As of

March 31, 2020

December 31, 2019

    

Carrying
Amount

    

Fair Value

    

Carrying
Amount

    

Fair Value

 

(In thousands)

5 1/8% Senior Notes due 2020 (1)

$

1,100,000

$

1,097,173

$

1,100,000

$

1,110,208

6 3/4% Senior Notes due 2021

2,000,000

2,022,220

2,000,000

2,109,420

5 7/8% Senior Notes due 2022

2,000,000

1,973,200

2,000,000

2,129,580

5% Senior Notes due 2023

1,500,000

1,446,765

1,500,000

1,543,770

5 7/8% Senior Notes due 2024

2,000,000

1,951,160

2,000,000

2,049,080

2 3/8% Convertible Notes due 2024

1,000,000

810,000

1,000,000

918,720

7 3/4% Senior Notes due 2026

2,000,000

2,058,380

2,000,000

2,128,900

3 3/8% Convertible Notes due 2026

3,000,000

2,418,780

3,000,000

2,907,870

Other notes payable

69,685

69,685

70,946

70,946

Subtotal

14,669,685

$

13,847,363

14,670,946

$

14,968,494

Unamortized debt discount on the Convertible Notes

(710,193)

(735,811)

Unamortized deferred financing costs and other debt discounts, net

(26,918)

(28,739)

Finance lease obligations (2)

217,747

233,199

Total long-term debt and finance lease obligations (including current portion)

$

14,150,321

$

14,139,595

(1)On May 1, 2020, we redeemed the principal balance of our 5 1/8% Senior Notes due 2020.
(2)Disclosure regarding fair value of finance leases is not required.

We estimated the fair value of our publicly traded long-term debt using market prices in less active markets (Level 2).